| Metric | FY 2018 | Prior Q | FY 2017 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $129.8B | — | $114.6B | — | 13.3% |
| Op. Income | $40.8B | — | $35.9B | — | 13.5% |
| Gross Margin | 80.0% | — | 83.3% | — | -3.2pp |
| Net Margin | 25.0% | — | 21.3% | — | 3.7pp |
| EPS (Diluted) | $9.00 | — | $6.31 | — | 42.6% |
| Free Cash Flow | $15.6B | — | -$10.8B | — | 244.2% |
| Item | Amount |
|---|---|
| REVENUE | $129.8B |
| Cost of Revenue | $25.9B |
| GROSS PROFIT | $103.9B |
| R&D Expenses | $0 |
| Selling & Marketing | $3.0B |
| General & Administrative | $33.1B |
| SG&A Expenses | $36.2B |
| Other Expenses | $27.0B |
| Operating Expenses | $63.1B |
| Cost & Expenses | $89.1B |
| OPERATING INCOME | $40.8B |
| Interest Income | $76.1B |
| Interest Expense | $21.0B |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $40.8B |
| Income Tax Expense | $8.3B |
| Net Income from Continuing Ops | $32.5B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $32.5B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $30.7B |
| D&A | $7.8B |
| EBIT | $40.8B |
| EBITDA | $48.6B |
| EPS | $9 |
| EPS Diluted | $9 |
| Item | Amount |
|---|---|
| REVENUE | $129.8B |
| Cost of Revenue | $25.9B |
| GROSS PROFIT | $103.9B |
| R&D Expenses | $0 |
| Selling & Marketing | $3.0B |
| General & Administrative | $33.1B |
| SG&A Expenses | $36.2B |
| Other Expenses | $27.0B |
| Operating Expenses | $63.1B |
| Cost & Expenses | $89.1B |
| OPERATING INCOME | $40.8B |
| Interest Income | $76.1B |
| Interest Expense | $21.0B |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $40.8B |
| Income Tax Expense | $8.3B |
| Net Income from Continuing Ops | $32.5B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $32.5B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $30.7B |
| D&A | $7.8B |
| EBIT | $40.8B |
| EBITDA | $48.6B |
| EPS | $9 |
| EPS Diluted | $9 |
| Item | Amount |
|---|---|
| Net Income | $32.5B |
| Depreciation & Amortization | $7.8B |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | $1.7B |
| Other Non-Cash Items | -$2.7B |
| Change in Working Capital | -$23.6B |
| OPERATING CASH FLOW | $15.6B |
| Capital Expenditure | $0 |
| Acquisitions (Net) | $0 |
| Purchases of Investments | -$104.5B |
| Sales/Maturities of Investments | $86.4B |
| Other Investing Activities | -$181.4B |
| NET CASH FROM INVESTING | -$199.4B |
| Net Debt Issuance | $13.8B |
| Common Stock Repurchased | -$21.7B |
| Common Dividends Paid | -$10.1B |
| Other Financing Activities | $50.4B |
| NET CASH FROM FINANCING | $34.2B |
| FREE CASH FLOW | $15.6B |
| Net Change in Cash | -$152.5B |
| Item | Amount |
|---|---|
| Cash & Equivalents | $278.8B |
| Short-Term Investments | $230.4B |
| Net Receivables | $73.2B |
| Inventory | $0 |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $582.4B |
| PP&E (Net) | $14.9B |
| Goodwill | $47.5B |
| Intangible Assets | $6.9B |
| Long-Term Investments | $1.0T |
| Tax Assets | $0 |
| Other Non-Current Assets | $968.3B |
| TOTAL NON-CURRENT ASSETS | $2.0T |
| TOTAL ASSETS | $2.6T |
| Account Payables | $114.8B |
| Short-Term Debt | $251.6B |
| Deferred Revenue | $0 |
| Other Current Liabilities | $1.6T |
| TOTAL CURRENT LIABILITIES | $2.1T |
| Long-Term Debt | $282.0B |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $26.0B |
| TOTAL NON-CURRENT LIABILITIES | $308.1B |
| TOTAL LIABILITIES | $2.4T |
| Common Stock | $4.1B |
| Additional Paid-In Capital | $89.2B |
| Retained Earnings | $199.2B |
| Treasury Stock | -$60.5B |
| Accum. Other Comp. Income | -$1.5B |
| Other Equity | -$21M |
| TOTAL STOCKHOLDERS' EQUITY | $256.5B |
| Minority Interest | $0 |
| TOTAL EQUITY | $256.5B |
| TOTAL LIABILITIES & EQUITY | $2.6T |
| Total Debt | $533.6B |
| Net Debt | $254.8B |
